Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.63% first-year return on $246k initial cash invested.
-10.63%
Cash On Cash
4.41%
Cap Rate
0.68
DSCR
$7,776
Rent
-$2,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,776 income − $9,954 expenses = $2,178 out of pocket
Investment Breakdown
|
Purchase Price
$1085k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,850
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,776
Total Expenses
$9,954
Mortgage P&I
75%
$5,854
Property Taxes
14%
$1,072
Home Insurance
5%
$385
HOA
0%
$0
Property Management
12%
$933
CapEx
4%
$311
Vacancy
3%
$233
Maintenance
4%
$311
Other
11%
$855